Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.52% first-year return on $148k initial cash invested.
-11.52%
Cash On Cash
3.36%
Cap Rate
0.58
DSCR
$4,111
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,111
Total Expenses
$5,534
Mortgage P&I
73%
$2,996
Property Taxes
8%
$313
Home Insurance
5%
$217
HOA
1%
$35
Property Management
15%
$617
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lotus Retreat Serene 3BR3BA Stay | $2,464 | $135 | 3 | 3 | 2 mi |
The Wavy @ Westminster | $7,081 | $388 | 3 | 3 | 2.1 mi |
Private btwn Boulder & Denver, Mountains Game Room | $4,654 | $255 | 3 | 2.5 | 0.85 mi |
Near Denver+Boulder | Tranquil Home | Walk-to-Mall | $3,833 | $210 | 3 | 2.5 | 1.14 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality